LAPORAN HASIL PANEN DAN KERJA

SAWIT LANGGEN

11-12 Desember 2023

SLIP *) Harga Pabrik = 2.245
11/12 = 5.320 Kg
12/12 = 5.010 Kg
Jumlah 10.330 kg x 2.245 = Rp. 23.190.850
Buah Punya Orang
Ade = 385 Kg
Nanang = 400 Kg
Eteh = 512 Kg
Sarif = 520 Kg
Dina = 358 Kg
Roby = 627 Kg
Madlin = 315 Kg
Jumlah = 3.117 Kg
Buah Kakek = 7.213 Kg

Pengeluaran
1. Upah Panen Kakek = 7.213 x 225 = Rp.1.622.925
2. Upah Panen Madlin = 315 x 225 = Rp.70.875
3. Prah Mobil = 10.330 x 250 = Rp.2.582.500
4. Bayar Sawit Pekarangan = 1.817 x 1.750 = Rp.3.179.750
5. Bayar Sawit Kapling = 358 x 1.725 = Rp.617.550
Jumlah = Rp.8.073.600
Biaya Perawatan
1. Pruning – Nebas Sawit Pondok = 7 HK x 150.000 = Rp.1.050.000
2. Nebas Asnan = 16,5 HK x 150.000 = Rp.2.475.000
Jumlah = Rp. 3.525.000
Hasil Pendapatan = Rp. 23.190.850
Jumlah Seluruh Pengeluaran = Rp.11.592.250
Sisa Dana = Rp.11.598.600

Langgen, 12 Desember 2023

(…………………………)